XML 22 R11.htm IDEA: XBRL DOCUMENT v3.21.1
Note 3 - LOANS/LEASES RECEIVABLE
3 Months Ended
Mar. 31, 2021
Notes to Financial Statements  
LOANS/LEASES RECEIVABLE

NOTE 3 – LOANS/LEASES RECEIVABLE

The composition of the loan/lease portfolio as of March 31, 2021 and December 31, 2020 is presented as follows:

    

2021

(dollars in thousands)

C&I:

C&I - revolving

$

168,842

C&I - other *

1,616,144

1,784,986

 

  

CRE - owner occupied

 

461,272

CRE - non-owner occupied

 

610,582

Construction and land development

 

607,798

Multi-family

396,272

Direct financing leases**

 

60,134

1-4 family real estate***

368,927

Consumer

 

71,080

 

4,361,051

Allowance for credit losses

 

(81,831)

$

4,279,220

** Direct financing leases:

 

  

Net minimum lease payments to be received

$

66,182

Estimated unguaranteed residual values of leased assets

 

239

Unearned lease/residual income

 

(6,287)

 

60,134

Plus deferred lease origination costs, net of fees

 

905

 

61,039

Less allowance for credit losses

 

(2,192)

$

58,847

    

2020

C&I loans*

$

1,726,723

CRE loans

 

  

Owner-occupied CRE

 

496,471

Commercial construction, land development, and other land

 

541,455

Other non owner-occupied CRE

 

1,069,703

 

2,107,629

Direct financing leases **

 

66,016

Residential real estate loans ***

 

252,121

Installment and other consumer loans

 

91,302

 

4,243,791

Plus deferred loan/lease origination costs, net of fees

 

7,338

 

4,251,129

Less allowance

 

(84,376)

$

4,166,753

** Direct financing leases:

 

  

Net minimum lease payments to be received

$

72,940

Estimated unguaranteed residual values of leased assets

 

239

Unearned lease/residual income

 

(7,163)

 

66,016

Plus deferred lease origination costs, net of fees

 

1,072

 

67,088

Less allowance

 

(1,764)

$

65,324

*     Includes equipment financing agreements outstanding at m2, totaling $189.3  million and $171.5 million as of March 31, 2021 and December 31, 2020, respectively and PPP loans totaling $243.9  million and $273.1  million as of March 31, 2021 and December 31, 2020, respectively

**   Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management's expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal.

*** Includes residential real estate loans held for sale totaling $5.7 million and $3.8 million as of March 31, 2021 and December 31, 2020, respectively.

Changes in accretable yield for acquired loans were as follows:

Three months ended March 31, 2021

    

PCI

    

Performing

    

Loans

Loans

Total

    

(dollars in thousands)

Balance at the beginning of the period

$

$

(3,139)

$

(3,139)

Accretion recognized

 

 

609

 

609

Balance at the end of the period

$

$

(2,530)

$

(2,530)

Three months ended March 31, 2020

    

PCI

    

Performing

    

Loans

Loans

Total

    

(dollars in thousands)

Balance at the beginning of the period

$

(57)

$

(6,378)

$

(6,435)

Reclassification of nonaccretable discount to accretable

(30)

(30)

Accretion recognized

 

28

 

653

 

681

Balance at the end of the period

$

(59)

$

(5,725)

$

(5,784)

The aging of the loan/lease portfolio by classes of loans/leases as of March 31, 2021 and December 31, 2020 is presented as follows:

As of March 31, 2021

 

Accruing Past

 

30-59 Days

60-89 Days

Due 90 Days or

Nonaccrual

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

(dollars in thousands)

C& I:

C&I - revolving

$

168,809

$

33

$

$

$

$

168,842

C&I - other

1,607,456

3,048

425

5,215

1,616,144

CRE - owner occupied

 

460,965

 

307

 

 

 

 

461,272

CRE - non-owner occupied

 

606,073

 

 

 

 

4,509

 

610,582

Construction and land development

607,721

77

607,798

Multi-family

 

396,122

 

 

 

 

150

 

396,272

Direct financing leases

 

59,482

 

194

 

138

 

 

320

 

60,134

1-4 family real estate

 

364,114

 

1,366

 

 

 

3,447

 

368,927

Consumer

 

70,856

 

79

 

 

 

145

 

71,080

$

4,341,598

$

5,027

$

563

$

$

13,863

$

4,361,051

 

  

 

  

 

  

 

  

 

  

 

  

As a percentage of total loan/lease portfolio

 

99.55

%  

 

0.12

%  

 

0.01

%  

 

%  

 

0.32

%  

 

100.00

%

As of December 31, 2020

 

Accruing Past

 

30-59 Days

60-89 Days

Due 90 Days or

Nonaccrual

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

(dollars in thousands)

C&I

$

1,720,058

$

1,535

$

323

$

$

4,807

$

1,726,723

CRE

 

  

 

  

 

  

 

  

 

 

  

Owner-occupied CRE

 

496,459

 

 

 

 

12

 

496,471

Commercial construction, land development, and other land

 

541,455

 

 

 

 

 

541,455

Other non-owner occupied CRE

 

1,062,215

 

 

 

 

7,488

 

1,069,703

Direct financing leases

 

64,918

 

501

 

191

 

 

406

 

66,016

Residential real estate

 

249,364

 

1,512

 

223

 

 

1,022

 

252,121

Installment and other consumer

 

91,047

 

43

 

4

 

3

 

205

 

91,302

$

4,225,516

$

3,591

$

741

$

3

$

13,940

$

4,243,791

As a percentage of total loan/lease portfolio

 

99.57

%  

 

0.08

%  

 

0.02

%  

 

0.00

%  

 

0.33

%  

 

100.00

%

NPLs by classes of loans/leases as of March 31, 2021 and December 31, 2020 are presented as follows:

As of March 31, 2021

Accruing Past

Nonaccrual

Nonaccrual

Due 90 Days or

Loans/Leases

Loans/Leases

Percentage of

Classes of Loans/Leases

    

More

    

with an ACL*

    

without an ACL*

    

Total NPLs

    

Total NPLs

 

 

(dollars in thousands)

C&I:

 

C&I - revolving

$

$

$

$

 

-

%

C&I - other

4,998

217

5,215

37.61

CRE - owner occupied

 

 

 

 

 

-

CRE - non-owner occupied

 

 

3,715

 

794

 

4,509

 

32.53

Construction and land development

77

77

0.56

Multi-family

 

 

150

 

 

150

 

1.08

Direct financing leases

 

 

193

 

127

 

320

 

2.31

1-4 family real estate

 

 

3,423

 

24

 

3,447

 

24.86

Consumer

 

 

145

 

 

145

 

1.05

$

$

12,701

$

1,162

$

13,863

 

100.00

%

The Company did not recognize any interest income on nonaccrual loans during the quarter ended March 31, 2021.

As of December 31, 2020

 

Accruing Past

 

Due 90 Days or

Nonaccrual

Percentage of

 

Classes of Loans/Leases

    

More

    

Loans/Leases *

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

 

(dollars in thousands)

C&I

$

$

4,807

$

606

$

5,413

 

36.87

%

CRE

 

  

 

  

 

  

 

  

 

  

Owner-occupied CRE

 

 

12

 

 

12

 

0.08

%

Commercial construction, land development, and other land

 

 

 

 

 

-

%

Other non-owner occupied CRE

 

 

7,488

 

 

7,488

 

50.99

%

Direct financing leases

 

 

406

 

135

 

541

 

3.68

%

Residential real estate

 

 

1,022

 

 

1,022

 

6.96

%

Installment and other consumer

 

3

 

205

 

 

208

 

1.42

%

$

3

$

13,940

$

741

$

14,684

100.00

%

**   Nonaccrual loans/leases included $984 thousand of TDRs, including $836 thousand in CRE loans, $100 thousand in direct financing leases, $48 thousand in installment loans.

Changes in the ACL-loans/leases by portfolio segment for the three months ended March 31, 2021 and 2020, respectively, are presented as follows:

Three Months Ended March 31, 2021

CRE

CRE

Construction

Direct

Residential

1-4

C&I -

C&I -

Owner

Non-Owner

and Land

Multi-

Financing

Real

Family

    

C&I

Revolving

Other

    

CRE

Occupied

Occupied

Development

Family

    

Leases

    

Estate

Real Estate

    

Consumer

Total

 

(dollars in thousands)

Balance, beginning

$

35,421

$

$

$

42,161

$

$

$

$

$

1,764

$

3,732

$

$

1,298

$

84,376

Adoption of ASU 2016-13

(35,421)

2,982

29,130

(42,161)

8,696

11,428

11,999

5,836

(1,764)

(3,732)

5,042

(137)

(8,102)

Provision

 

 

565

 

4,549

 

 

451

 

(286)

 

328

 

442

 

 

 

161

 

(217)

 

5,993

Charge-offs

 

 

 

(668)

 

 

 

 

 

 

 

 

(44)

 

(1)

 

(713)

Recoveries

 

 

 

156

 

 

 

13

 

 

 

 

 

6

 

102

 

277

Balance, ending

$

$

3,547

$

33,167

$

$

9,147

$

11,155

$

12,327

$

6,278

$

$

$

5,165

$

1,045

$

81,831

*   Included within the C&I – Other column are leases with adoption impact of $685 thousand, provision of $135 thousand ,charge-offs of $198 thousand and recoveries of $76 thousand. ACL on leases was $2.2 million as of March 31, 2021.

Three Months Ended March 31, 2020

Direct Financing

Residential Real

Installment and

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

(dollars in thousands)

Balance, beginning

$

16,072

$

15,379

$

1,464

$

1,948

$

1,138

$

36,001

Provision

 

3,697

 

3,816

 

394

 

336

 

124

 

8,367

Charge-offs

 

(1,639)

 

 

(600)

 

 

(96)

 

(2,335)

Recoveries

 

21

 

74

 

45

 

29

 

31

 

200

Balance, ending

$

18,151

$

19,269

$

1,303

$

2,313

$

1,197

$

42,233

The composition of the ACL-loans/leases by portfolio segment based on evaluation method are as follows:

As of March 31, 2021

Amortized Cost of Loans Receivable

Allowance for Credit Losses

Individually

Collectively

Individually

Collectively

Evaluated for

Evaluated for

Evaluated for

Evaluated for

    

Credit Losses

    

Credit Losses

Total

Credit Losses

    

Credit Losses

Total

(dollars in thousands)

C&I :

C&I - Revolving

$

2,987

$

165,855

$

168,842

$

450

$

3,097

$

3,547

C&I - Other*

 

41,690

 

1,634,588

 

1,676,278

 

4,397

 

28,770

 

33,167

 

44,677

 

1,800,443

 

1,845,120

 

4,847

 

31,867

 

36,714

CRE - owner occupied

 

5,487

 

455,785

 

461,272

 

287

 

8,860

 

9,147

CRE - non-owner occupied

 

23,309

 

587,273

 

610,582

 

1,843

 

9,312

 

11,155

Construction and Land Development

 

10,554

 

597,244

 

607,798

 

11

 

12,316

 

12,327

Multi-family

150

396,122

396,272

13

6,265

6,278

1-4 family real wstate

 

5,305

 

363,622

 

368,927

 

651

 

4,514

 

5,165

Consumer

 

300

 

70,780

 

71,080

 

36

 

1,009

 

1,045

$

89,782

$

4,271,269

$

4,361,051

$

7,688

$

74,143

$

81,831

*   Included within the C&I – Other category are leases individually evaluated of $320 thousand with a related allowance for credit losses of $59 thousand and leases collectively evaluated of $59.8 million with a related allowance for credit losses of $2.1 million.

Information for impaired loans/leases prior to adoption of ASU 2016-13 on January 1, 2021, is presented in the tables below.  The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease.  The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended March 31, 2020 are presented as follows:

Interest Income

Average

Recognized for

Recorded

Unpaid Principal

Related

Recorded

Interest Income

Cash Payments

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

    

Investment

    

Recognized

    

Received

 

(dollars in thousands)

Impaired Loans/Leases with No Specific Allowance Recorded:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

2,260

$

2,332

$

$

1,895

$

12

$

12

CRE

 

  

 

  

 

 

 

 

  

Owner-occupied CRE

 

99

 

115

 

 

102

 

 

Commercial construction, land development, and other land

 

 

 

 

 

 

Other non-owner occupied CRE

 

1,054

 

1,054

 

 

662

 

7

 

7

Direct financing leases

 

1,515

 

1,515

 

 

1,440

 

6

 

6

Residential real estate

 

423

 

407

 

 

399

 

 

Installment and other consumer

 

538

 

538

 

 

507

 

 

$

5,889

$

5,961

$

$

5,005

$

25

$

25

 

  

 

  

 

  

 

  

 

  

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

86

$

86

$

86

$

43

$

$

CRE

 

 

 

 

 

 

Owner-occupied CRE

 

 

 

 

 

 

Commercial construction, land development, and other land

 

 

 

 

 

 

Other non-owner occupied CRE

 

6,528

 

6,528

 

1,228

 

4,698

 

 

Direct financing leases

 

59

 

59

 

20

 

61

 

 

Residential real estate

 

180

 

180

 

15

 

180

 

 

Installment and other consumer

 

77

 

77

 

78

 

79

 

 

$

6,930

$

6,930

$

1,427

$

5,061

$

$

 

  

 

  

 

  

 

  

 

  

 

  

Total Impaired Loans/Leases:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

2,346

$

2,418

$

86

$

1,938

$

12

$

12

CRE

 

  

 

  

 

  

 

  

 

  

 

  

Owner-occupied CRE

 

99

 

115

 

 

102

 

 

Commercial construction, land development, and other land

 

 

 

 

 

 

Other non-owner occupied CRE

 

7,582

 

7,582

 

1,228

 

5,360

 

7

 

7

Direct financing leases

 

1,574

 

1,574

 

20

 

1,501

 

6

 

6

Residential real estate

 

603

 

587

 

15

 

579

 

 

Installment and other consumer

 

615

 

615

 

78

 

586

 

 

$

12,819

$

12,891

$

1,427

$

10,066

$

25

$

25

Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2020 are presented as

follows:

December 31, 2020

Recorded

Unpaid Principal

Related

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

    

(dollars in thousands)

 

  

 

  

 

  

 

Impaired Loans/Leases with No Specific Allowance Recorded:

 

  

 

  

 

  

 

C&I

$

1,607

$

1,647

$

CRE

 

  

 

 

Owner-occupied CRE

 

34

 

50

 

Commercial construction, land development, and other land

 

 

 

Other non-owner occupied CRE

 

684

 

686

 

Direct financing leases

 

1,642

 

1,642

 

Residential real estate

 

469

 

614

 

Installment and other consumer

 

476

 

476

 

$

4,912

$

5,115

$

 

  

 

  

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

  

 

  

 

  

C&I

$

239

$

239

$

170

CRE

 

 

  

 

Owner-occupied CRE

 

 

 

Commercial construction, land development, and other land

 

 

 

Other non-owner occupied CRE

 

2,867

 

2,867

 

125

Direct financing leases

 

383

 

383

 

270

Residential real estate

 

180

 

180

 

15

Installment and other consumer

 

80

 

80

 

80

$

3,749

$

3,749

$

660

 

  

 

  

 

  

Total Impaired Loans/Leases:

 

  

 

  

 

  

C&I

$

1,846

$

1,886

$

170

CRE

 

  

 

  

 

  

Owner-occupied CRE

 

34

 

50

 

Commercial construction, land development, and other land

 

 

 

Other non-owner occupied CRE

 

3,551

 

3,553

 

125

Direct financing leases

 

2,025

 

2,025

 

270

Residential real estate

 

649

 

794

 

15

Installment and other consumer

 

556

 

556

 

80

$

8,661

$

8,864

$

660

Impaired loans/leases prior to adoption of ASU 2016-13 and those individually evaluated under ASU 2016-13 for which no allowance has been provided have adequate collateral, based on management’s current estimates.

The following table presents the amortized cost basis of collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses:

As of March 31, 2021

Non

Commercial

Owner-Occupied

Owner Occupied

    

Assets

    

Real Estate

Real Estate

Securities

Equipment

Other

Total

(dollars in thousands)

C & I:

C&I - Revolving

$

2,513

$

$

$

$

474

$

$

2,987

C&I - Other*

 

1,030

 

 

2,630

 

6,235

 

31,783

 

12

 

41,690

 

3,543

 

 

2,630

 

6,235

 

32,257

 

12

 

44,677

CRE - owner occupied

 

 

 

5,487

 

 

 

 

5,487

CRE - non-owner occupied

 

 

23,309

 

 

 

 

 

23,309

Construction and Land Development

 

 

10,477

 

77

 

 

 

 

10,554

Multi-family

150

150

1-4 Family Real Estate

 

 

2,719

 

2,586

 

 

 

 

5,305

Consumer

 

 

 

298

 

 

 

2

 

300

$

3,543

$

36,655

$

11,078

$

6,235

$

32,257

$

14

$

89,782

*   Included within the C&I – Other category are leases individually evaluated of $320 thousand with primary collateral of equipment.

For commercial loans, certain construction and land development loans, all multifamily loans and certain 1-4 family residential loans, the Company’s credit quality indicator consists of internally assigned risk ratings.  Each such loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan.w

For certain C&I loans (including equipment financing agreements and direct financing leases), certain construction and land development, certain 1-4 family real estate loans, and all consumer loans, the Company’s credit quality indicator is performance determined by delinquency status. Prior to adoption of ASU 2016-13, this included C&I equipment financing agreements, direct financing leases, residential real estate loans, and installment and other consumer loans.  Delinquency status is updated daily by the Company’s loan system.

The following tables show the credit quality indicator of loans by class of receivable and year of origination as of March 31, 2021:

As of March 31, 2021

Term Loans

 

Amortized Cost Basis by Origination Year

 

Revolving

Loans

Internally Assigned

Amortized

Risk Rating

    

2021

    

2020

    

2019

    

2018

    

2017

Prior

Cost Basis

Total

(dollars in thousands)

C&I - revolving

Pass (Ratings 1 through 5)

$

$

$

$

$

$

$

162,696

$

162,696

Special Mention (Rating 6)

 

 

 

 

 

 

 

3,159

 

3,159

Substandard (Rating 7)

 

 

 

 

 

 

 

2,987

 

2,987

Doubtful (Rating 8)

 

 

 

 

 

 

 

 

Total C&I - revolving

$

$

$

$

$

$

$

168,842

$

168,842

C&I - other

Pass (Ratings 1 through 5)

$

235,962

$

585,345

$

236,279

$

135,169

$

126,353

$

65,041

$

$

1,384,149

Special Mention (Rating 6)

 

155

 

717

 

 

 

542

 

1,401

 

 

2,815

Substandard (Rating 7)

 

58

 

7,109

 

25,844

 

434

 

167

 

6,224

 

 

39,836

Doubtful (Rating 8)

 

 

 

 

 

 

 

 

Total C&I - other

$

236,175

$

593,171

$

262,123

$

135,603

$

127,062

$

72,666

$

$

1,426,800

CRE - owner occupied

Pass (Ratings 1 through 5)

$

45,903

$

176,851

$

66,254

$

46,025

$

32,743

$

75,721

$

9,216

$

452,713

Special Mention (Rating 6)

 

604

 

57

 

180

 

264

 

676

 

1,297

 

 

3,078

Substandard (Rating 7)

 

224

 

1,000

 

929

 

1,270

 

2,058

 

 

 

5,481

Doubtful (Rating 8)

 

 

 

 

 

 

 

 

Total CRE - owner occupied

$

46,731

$

177,908

$

67,363

$

47,559

$

35,477

$

77,018

$

9,216

$

461,272

CRE - non-owner occupied

Pass (Ratings 1 through 5)

$

36,894

$

180,112

$

98,515

$

76,057

$

79,124

$

64,414

$

8,625

$

543,741

Special Mention (Rating 6)

 

3,481

 

8,825

 

3,265

 

15,424

 

4,242

 

7,307

 

997

 

43,541

Substandard (Rating 7)

 

438

 

794

 

19,233

 

504

 

963

 

700

 

668

 

23,300

Doubtful (Rating 8)

 

 

 

 

 

 

 

 

Total CRE - non-owner occupied

$

40,813

$

189,731

$

121,013

$

91,985

$

84,329

$

72,421

$

10,290

$

610,582

Construction and land development

Pass (Ratings 1 through 5)

$

53,842

$

207,167

$

174,028

$

124,718

$

12,765

$

3,141

$

9,960

$

585,621

Special Mention (Rating 6)

 

 

 

 

680

 

 

 

 

680

Substandard (Rating 7)

 

 

 

10,478

 

 

 

 

 

10,478

Doubtful (Rating 8)

 

 

 

 

 

 

 

 

Total Construction and land development

$

53,842

$

207,167

$

184,506

$

125,398

$

12,765

$

3,141

$

9,960

$

596,779

Multi-family

Pass (Ratings 1 through 5)

$

49,494

$

213,302

$

64,817

$

47,082

$

7,496

$

13,666

$

265

$

396,122

Special Mention (Rating 6)

 

 

 

 

 

 

 

 

Substandard (Rating 7)

 

 

 

 

150

 

 

 

 

150

Doubtful (Rating 8)

 

 

 

 

 

 

 

 

Total Multi-family

$

49,494

$

213,302

$

64,817

$

47,232

$

7,496

$

13,666

$

265

$

396,272

1-4 family real estate

Pass (Ratings 1 through 5)

$

10,273

$

37,895

$

22,631

$

15,897

$

8,273

$

13,523

$

5,862

$

114,354

Special Mention (Rating 6)

 

38

 

 

 

 

154

 

1

 

 

193

Substandard (Rating 7)

 

 

 

 

137

 

2,537

 

76

 

 

2,750

Doubtful (Rating 8)

 

 

 

 

 

 

 

 

Total 1-4 family real estate

$

10,311

$

37,895

$

22,631

$

16,034

$

10,964

$

13,600

$

5,862

$

117,297

Total

$

437,366

$

1,419,174

$

722,453

$

463,811

$

278,093

$

252,512

$

204,435

$

3,777,844

As of March 31, 2021

Term Loans

 

Amortized Cost Basis by Origination Year

Revolving

Loans

Amortized

Delinquency Status *

    

2021

    

2020

    

2019

    

2018

    

2017

Prior

Cost Basis

Total

 

(dollars in thousands)

C&I - other

Performing

$

32,767

$

70,614

$

49,733

$

24,868

$

9,052

$

1,153

$

$

188,187

Nonperforming

 

 

123

 

683

 

198

 

136

 

17

 

 

1,157

Total C&I - other

$

32,767

$

70,737

$

50,416

$

25,066

$

9,188

$

1,170

$

$

189,344

Direct financing leases

Performing

$

304

$

16,671

$

16,717

$

14,678

$

7,873

$

3,571

$

$

59,814

Nonperforming

 

 

 

19

 

139

 

78

 

84

 

 

320

Total Direct financing leases

$

304

$

16,671

$

16,736

$

14,817

$

7,951

$

3,655

$

$

60,134

Construction and land development

Performing

$

1,270

$

8,723

$

429

$

520

$

$

$

$

10,942

Nonperforming

 

 

 

 

 

77

 

 

 

77

Total Construction and land development

$

1,270

$

8,723

$

429

$

520

$

77

$

$

$

11,019

1-4 family real estate

Performing

$

36,985

$

91,997

$

27,115

$

15,035

$

15,774

$

63,932

$

64

$

250,902

Nonperforming

 

 

31

 

72

 

 

 

625

 

 

728

Total 1-4 family real estate

$

36,985

$

92,028

$

27,187

$

15,035

$

15,774

$

64,557

$

64

$

251,630

Consumer

Performing

$

2,446

$

7,760

$

3,337

$

2,810

$

997

$

3,789

$

49,796

$

70,935

Nonperforming

 

 

 

47

 

49

 

17

 

32

 

 

145

Total Consumer

$

2,446

$

7,760

$

3,384

$

2,859

$

1,014

$

3,821

$

49,796

$

71,080

Total

$

73,772

$

195,919

$

98,152

$

58,297

$

34,004

$

73,203

$

49,860

$

583,207

* Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual and accruing loans/leases that are greater than or equal to 90 days past due.

For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of December 31, 2020:

As of December 31, 2020

 

CRE

Non-Owner Occupied

Commercial

 

Construction,

 

Land

 

Owner-Occupied

Development,

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

 

(dollars in thousands)

Pass (Ratings 1 through 5)

$

1,506,578

$

488,478

$

530,297

$

999,931

$

3,525,284

 

96.25

%

Special Mention (Rating 6)

 

23,929

 

3,087

 

680

 

43,785

 

71,481

 

1.95

%

Substandard (Rating 7)

 

24,710

 

4,906

 

10,478

 

25,987

 

66,081

 

1.80

%

Doubtful (Rating 8)

 

 

 

 

 

 

%

$

1,555,217

$

496,471

$

541,455

$

1,069,703

$

3,662,846

 

100.00

%

As of December 31, 2020

 

Direct Financing

Residential Real

Installment and

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

(dollars in thousands)

Performing

$

170,712

$

65,475

$

251,099

$

91,094

$

578,380

 

99.56

%

Nonperforming

 

794

 

541

 

1,022

 

208

 

2,565

 

0.44

%

$

171,506

$

66,016

$

252,121

$

91,302

$

580,945

 

100.00

%

* Prior to Adoption of ASU 2016-13: Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing TDRs.

As of March 31, 2021 and December 31, 2020, TDRs totaled $1.5 million and $1.7 million, respectively.

There were no TDRs restructured during the first three months of 2021. For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the three months ended March 31, 2020. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.

For the three months ended March 31, 2020

   

   

Pre-

    

Post-

    

    

Modification

Modification

Number of

Recorded

Recorded

Specific

Classes of Loans/Leases

Loans / Leases

Investment

Investment

Allowance

(dollars in thousands)

CONCESSION - Significant Payment Delay

 

  

 

  

 

  

 

  

C & I

2

$

111

$

111

$

Direct Financing Leases

 

1

68

68

TOTAL

 

3

 

$

179

$

179

$

Of the loans restructured during the three months ended March 31, 2020, none were on nonaccrual.  

For the three months ended March 31, 2021, none of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.

For the three months ended March 31, 2020, one of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.  This TDR was related to one customer whose leases were restructured in the fourth quarter of 2019 with pre-modification balances totaling $55 thousand.

Not included in the table above are four TDRs that were restructured and charged off for the three months ended March 31, 2020, totaling $296 thousand.

On March 22, 2020, federal banking regulators issued an interagency statement that included guidance on their approach for the accounting of loan modifications in light of the economic impact of the COVID-19 pandemic. The guidance interprets current accounting standards and indicates that a lender can conclude that a borrower is not experiencing financial difficulty if short-term modifications are made in response to COVID-19, such as payment deferrals, fee waivers, extensions of repayment terms or other delays in payment that are insignificant related to the loans in which the borrower is less than 30 days past due on its contractual payments at the time a modification program is implemented. The agencies confirmed in working with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. The regulators clarified that this guidance may continue to be applied in 2021.

In addition, the CARES Act provides financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19. To be eligible, the modification must be (1) related to COVID-19,  (2) executed on a loan that was not more than 30 days past due as of December 31, 2019 and (3) executed between March 1, 2020 and the earlier of (A) 60 days after the termination of the National Emergency or (B) December 31, 2020. If a modification does not meet the criteria of the CARES Act, a deferral can still be excluded from TDR treatment as long as the modifications meet the banking regulatory criteria discussed in the preceding paragraph.

The Company implemented its LRP offering to extend qualifying customers’ payments for 90 days.  As of March 31, 2021, there was one bank modification totaling $96 thousand and 68 m2 modifications of loans and leases totaling $6.9 million for a combined 69 modifications totaling $6.9 million, representing 0.16% of the total loan and lease portfolio, that were on deferral as of such date.  

On December 27, 2020, former President Trump signed the Consolidated Appropriations Act, which extended the debt relief program to the earlier of 60 days after the national emergency termination date or January 1, 2022.  The Company intends to allow qualifying commercial and consumer clients to defer payments under the new guidance.

The adoption of ASU 2016-13 required an allowance for OBS exposures, specifically on unfunded commitments. Changes in the ACL for OBS exposures for the three months ended March 31, 2021 and 2020 are presented as follows:

Three Months Ended

March 31, 2021

    

March 31, 2020

(dollars in thousands)

Balance, beginning

$

$

Impact of adopting ASU 2016-13

9,117

Provisions charged to expense

 

729

 

Balance, ending

$

9,846

$